Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.84% first-year return on $202k initial cash invested.
-26.84%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$900
Rent
-$4,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$900 income − $5,412 expenses = $4,512 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$900
Total Expenses
$5,412
Mortgage P&I
484%
$4,355
Property Taxes
17%
$152
Home Insurance
34%
$306
HOA
19%
$167
Property Management
15%
$135
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$225